EX-99.2 4 sdr_2003version.htm SUPPLEMENTAL DATA FOR 1ST QUARTER 2010 IN HTML FORMAT SDP for 1st Qtr 2010




[sdr_2003version002.gif]

Supplemental Information

March 31, 2010

National Health Investors, Inc.

222 Robert Rose Drive

Murfreesboro, Tennessee 37129

Phone: (615) 890-9100

Fax: (615) 225-3030

www.nhinvestors.com

Email: investor_relations@nhinvestors.com








Table of Contents


CORPORATE


Disclaimer

3

Analyst Coverage

4

Investor Relations Contact

4

Senior Management

4

Board of Directors

4

Company Profile

4

Long-Term Growth

5

Value Creation

5

Dividend History

5


FINANCIAL


Condensed Balance Sheets

6

Condensed Statements of Income

7

Funds From Operations - FFO

8

Funds Available for Distribution - FAD

9

EBITDA Reconciliation

10

Interest Coverage Ratio

10


PORTFOLIO


Portfolio Summary

11

Geographic Distribution

12

Lease Renewal Years

13

Mortgage Maturities

13


DEFINITIONS

Annualized Revenues

14

Facility Types

14

Funds available for distribution – FAD

14

Funds from operations – FFO

14

Normalized FAD

14

Normalized FFO

14

Investment (NBV)

14










Table of Contents


CORPORATE


DISCLAIMER


This Supplemental Information and other materials we have filed or may file with the Securities and Exchange Commission, as well as information included in oral statements made, or to be made, by our senior management contain certain “forward-looking” statements as that term is defined by the Private Securities Litigation Reform Act of 1995.  All statements regarding our expected future financial position, results of operations, cash flows, funds from operations, continued performance improvements, ability to service and refinance our debt obligations, ability to finance growth opportunities, and similar statements including, without limitations, those containing words such as “may”, “will”, “believes”, anticipates”, “expects”, “intends”, “estimates”, “plans”, and other similar expressions are forward-looking statements.


Forward-looking statements involve known and unknown risks and uncertainties that may cause our actual results in future periods to differ materially from those projected or contemplated in the forward-looking.  Such risks and uncertainties include, among other things, the following risks, which are described in more detail under the heading “Risk Factors” in Item 1A in our Form 10-K for the year ended December 31, 2009:


We depend on the operating success of our customers (facility operators) for collection of our revenues during this time of uncertain economic conditions and legislative healthcare reform in the U.S.;


We are exposed to risk that our tenants and mortgagees may become subject to bankruptcy or insolvency proceedings;


We are exposed to risks related to government regulations and the effect they have on our tenants’ and mortgagees’ business;


We are exposed to risk that the cash flows of our tenants and mortgagees will be adversely affected by increased liability claims and general and professional liability insurance costs;


We are exposed to risks related to environmental laws and the costs associated with the liability related to hazardous substances;


We depend on the success of future acquisitions and investments;


We depend on the ability to reinvest cash in real estate investments in a timely manner and on acceptable terms;


We may incur more debt and intend to replace our current credit facility with longer term debt in the future, which long term debt may be unavailable on terms acceptable to the Company;


We are exposed to the risk that the illiquidity of real estate investments could impede our ability to respond to adverse changes in the performance of our properties;


We are exposed to the risk that our assets may be subject to impairment charges;


We depend on the ability to continue to qualify as a real estate investment trust;


We have ownership limits in our charter with respect to our common stock and other classes of capital stock, and


We are subject to certain provisions of Maryland law and our charter and bylaws that could hinder, delay or prevent a change in control transaction, even if the transaction involves a premium price for our common stock or our stockholders believe such transaction to be otherwise in their best interests.


In this Supplemental Information we refer to non-GAAP financial measures.  These non-GAAP measures are not prepared in accordance with generally accepted accounting principles.  A reconciliation of the non-GAAP financial measures to the most directly comparable GAAP measures is included in this presentation.


Throughout this presentation, certain abbreviations and acronyms are used to simplify the format.  A list of definitions is provided at the end of this presentation to clarify the meaning of any reference that may be ambiguous.




Page | 3





Table of Contents


ANALYST COVERAGE

 

INVESTOR RELATIONS CONTACT

Stifel Nicolaus & Company, Inc.

 

Roger R. Hopkins, CPA

J.J.B. Hilliard, W.L. Lyons, LLC

 

rhopkins@nhinvestors.com

 

 

(615) 890-9100 ext. 108

 

 

 

SENIOR MANAGEMENT

 

BOARD OF DIRECTORS

W. Andrew Adams

 

 

W. Andrew Adams

J. Justin Hutchens

Chairman and Chief Executive Officer

 

 

Chairman and Chief Executive Officer

President and Chief Operating Officer

 

 

 

National Health Investors, Inc.

National Health Investors, Inc.

J. Justin Hutchens

 

 

 

 

President and Chief Operating Officer

 

 

Robert A. McCabe, Jr.

Robert T. Webb

 

 

 

Chairman

President (Retired) and Founder

Roger R. Hopkins, CPA

 

 

Pinnacle Financial Partners

Webb's Refreshments, Inc.

Chief Accounting Officer

 

 

 

 

 

 

 

Ted H. Welch

 

Kristin S. Gaines

 

 

Ted Welch Investments

 

Chief Credit Officer

 

 

 

 


COMPANY PROFILE


NATIONAL HEALTH INVESTORS, INC., a Maryland corporation incorporated in 1991, is a real estate investment trust ("REIT") which invests in income-producing health care properties primarily in the long-term care industry.  Our mission is to invest in health care real estate assets which generate current income that will be distributed to stockholders.  We have pursued this mission by acquiring properties to lease and making mortgage loans nationwide.  These investments involve 116 health care facilities in 21 states and include 81 skilled nursing facilities, 25 assisted living facilities, 4 medical office buildings, 4 independent living facilities, 1 acute psychiatric hospital and 1 acute care hospital.  We have funded these investments in the past through three sources of capital: (1) current cash flow, including principal prepayments from our borrowers, (2) the sale of equity securities, and (3) debt offerings, including the issuance of convertible debt instruments, bank lines of credit, and ordinary term loans.


Investor Snapshot as of

 March 31, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchange:

NYSE

52 week Low/High:

$24.63

$38.79

 

Market Capitalization:

$1.07 billion

Symbol:

NHI

Dividend/Yield:

$2.30

5.93%

 

 

 

Closing Price:

$38.76

Shares Outstanding:

27,645,498

 

 

 

[sdr_2003version004.gif]



Page | 4






Table of Contents


[sdr_2003version006.gif]

VALUE CREATION


Total Return*

 

 

 

 

 

 

 

 

 

 

NHI

 

S&P 500

 

NAREIT

 

 

1 year

 

55.29%

 

49.77%

 

98.88%

  

S&P 500 – Standard & Poor’s Index of 500 large-cap common stocks

5 years

 

17.25%

 

1.92%

 

2.53%

 

10 years

 

21.72%

 

-0.65%

 

10.94%

 

 

15 years

 

16.64%

 

7.75%

 

9.92%

 

NAREIT – FTSE NAREIT US Real Estate Index Series of all publicly traded REITs

Since inception**

 

19.55%

 

8.30%

 

10.00%

 

 

 

 

 

 

 

 

 

 

*assumes reinvestment of dividends

 

 

 

 

 

**since inception of NHI in Oct. '91

 

 

 

 

 

 


DIVIDEND HISTORY

[sdr_2003version008.gif]

The Board of Directors approves a regular quarterly dividend which is reflective of expected taxable income on a recurring basis.  Company transactions that are infrequent and non-recurring that generate additional taxable income have been distributed to shareholders in the form of special dividends.  Taxable income is determined in accordance with the IRS Code and is different than net income for financial statement purposes determined in accordance with accounting principles generally accepted in the U.S.



Page | 5






Table of Contents


FINANCIAL


CONDENSED BALANCE SHEETS

(in thousands, except share amounts)



 

 

 

March 31,

 

December 31,

Assets

 

2010

 

 

2009

 

Real estate properties:

 

 

 

 

 

 

 

Land

$

41,035

 

$

28,490

 

 

Buildings and improvements

 

410,655

 

 

322,296

 

 

Construction in progress

 

451,690

 

 

350,786

 

 

 

 

(129,519)

 

 

(126,925)

 

 

Less accumulated depreciation

 

322,171

 

 

223,861

 

 

 

 

 

 

 

 

 

Mortgage notes receivable

 

74,009

 

 

94,588

 

Investment in preferred stock, at cost

 

38,132

 

 

38,132

 

Cash and cash equivalents

 

4,363

 

 

45,718

 

Marketable securities

 

21,666

 

 

21,322

 

Accounts receivable, net

 

3,701

 

 

2,189

 

Assets held for sale, net

 

33,420

 

 

33,420

 

Deferred costs and other assets

 

418

 

 

130

 

 

Total Assets

$

497,880

 

$

459,360

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

Borrowings under revolving credit facility

$

33,935

 

$

-

 

Earnest money deposit

 

3,250

 

 

150

 

Real estate purchase liabilities

 

4,000

 

 

3,000

 

Accounts payable and accrued expenses

 

2,688

 

 

2,754

 

Dividends payable

 

15,896

 

 

17,959

 

Deferred income

 

1,286

 

 

885

 

 

Total Liabilities

 

61,055

 

 

24,748

 

 

 

 

 

 

 

 

 

Commitments and Contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

 

 

 

 

 

Common stock, .01 par value; 40,000,000 shares authorized; 27,645,498 and

 

 

 

 

 

 

 

27,629,505 shares issued and outstanding, respectively

 

276

 

 

276

 

Capital in excess of par value

 

461,663

 

 

459,842

 

Cumulative net income

 

916,554

 

 

900,611

 

Cumulative dividends

 

(956,116)

 

 

(940,220)

 

Unrealized gains on marketable securities

 

14,448

 

 

14,103

 

 

Total Stockholders' Equity

 

436,825

 

 

434,612

 

 

Total Liabilities and Stockholders' Equity

$

497,880

 

$

459,360





Page | 6






Table of Contents


CONDENSED STATEMENTS OF INCOME

(in thousands, except share and per share amounts)



 

 

 

Three months ended

 

 

 

March 31,

 

 

 

 

2010

 

 

2009

Revenues:

 

 

 

 

 

 

Rental income

$

18,453

 

$

12,779

 

Mortgage interest income

 

1,996

 

 

1,913

 

 

 

 

20,449

 

 

14,692

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

Interest

 

160

 

 

37

 

Depreciation

 

2,594

 

 

1,703

 

Amortization of loan costs

 

68

 

 

4

 

Legal

 

283

 

 

450

 

Franchise, excise and other taxes

 

278

 

 

275

 

General and administrative

 

3,806

 

 

1,589

 

Loan and realty losses (recoveries)

 

-

 

 

(1,077)

 

 

 

 

7,189

 

 

2,981

 

 

 

 

 

 

 

 

Income before non-operating income

 

13,260

 

 

11,711

 

Non-operating income (investment and other)

 

1,433

 

 

1,735

Income from continuing operations

 

14,693

 

 

13,446

 

Income from discontinued operations

 

1,250

 

 

1,603

 

 

 

 

 

 

 

 

Net income

$

15,943

 

$

15,049

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

Basic

 

27,632,376

 

 

27,574,544

 

Diluted

 

27,681,479

 

 

27,582,228

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

Basic:

 

 

 

 

 

 

 

Income from continuing operations

$

0.53

 

$

0.49

 

 

Discontinued operations

 

0.05

 

 

0.06

 

 

Net income available to common stockholders

$

0.58

 

$

0.55

 

 

 

 

 

 

 

 

 

Diluted:

 

 

 

 

 

 

 

Income from continuing operations

$

0.53

 

$

0.49

 

 

Discontinued operations

 

0.05

 

 

0.06

 

 

Net income available to common stockholders

$

0.58

 

$

0.55

 

 

 

 

 

 

 

 

Dividends declared per common share

$

0.575

 

$

0.55






Page | 7






Table of Contents


FUNDS FROM OPERATIONS (FFO)

(in thousands, except share and per share amounts)


 

 

 

Three months ended

 

 

 

March 31,

 

 

 

 

2010

 

 

2009

 

 

 

 

 

 

 

 

Net income

$

15,943

 

$

15,049

 

Real estate depreciation in continuing operations

 

2,461

 

 

1,681

 

Real estate depreciation in discontinued operations

 

-

 

 

248

Funds from operations

$

18,404

 

$

16,978

 

Collection and recognition into income of past due rent

 

(1,520)

 

 

-

 

Recoveries of previous write-downs

 

-

 

 

(1,077)

 

Settlement payment on terminated lease

 

-

 

 

(642)

 

Other one-time items

 

290

 

 

(161)

Normalized FFO

 

17,174

 

 

15,098

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

Basic

 

27,632,376

 

 

27,574,544

 

Diluted

 

27,681,479

 

 

27,582,228

 

 

 

 

 

 

 

 

FFO per share:

 

 

 

 

 

 

Basic

$

0.67

 

$

0.62

 

Diluted

$

0.66

 

$

0.62

 

 

 

 

 

 

 

 

Normalized FFO per share:

 

 

 

 

 

 

Basic

$

0.62

 

$

0.55

 

Diluted

$

0.62

 

$

0.55

 

 

 

 

 

 

 

 

FFO payout ratio:

 

 

 

 

 

 

Dividends declared per common share

$

0.575

 

$

0.55

 

FFO per diluted share

$

0.66

 

$

0.62

 

 

FFO payout ratio

 

87.1%

 

 

88.7%




Page | 8






Table of Contents


FUNDS AVAILABLE FOR DISTRIBUTION (FAD)

(in thousands, except share and per share amounts)


 

 

 

Three months ended

 

 

 

March 31,

 

 

 

 

2010

 

 

2009

 

 

 

 

 

 

 

 

Net income

$

15,943

 

$

15,049

 

Real estate depreciation in continuing operations

 

2,461

 

 

1,681

 

Real estate depreciation in discontinued operations

 

-

 

 

248

 

Straight-line lease revenue, net

 

(662)

 

 

(57)

 

Non-cash stock based compensation

 

1,821

 

 

625

Funds available for distribution

$

19,563

 

$

17,546

 

Collection and recognition into income of past due rent

 

(1,520)

 

 

-

 

Recoveries of previous write-downs

 

-

 

 

(1,077)

 

Settlement payment on terminated lease

 

-

 

 

(642)

 

Other one-time items

 

290

 

 

(161)

Normalized FAD

 

18,333

 

 

15,666

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

Basic

 

27,632,376

 

 

27,574,544

 

Diluted

 

27,681,479

 

 

27,582,228

 

 

 

 

 

 

 

 

FAD per share:

 

 

 

 

 

 

Basic

$

0.71

 

$

0.64

 

Diluted

$

0.71

 

$

0.64

 

 

 

 

 

 

 

 

Normalized FAD per share:

 

 

 

 

 

 

Basic

$

0.66

 

$

0.57

 

Diluted

$

0.66

 

$

0.57

 

 

 

 

 

 

 

 

FAD payout ratio:

 

 

 

 

 

 

Dividends declared per common share

$

0.575

 

$

0.55

 

FAD per diluted share

$

0.71

 

$

0.64

 

 

FAD payout ratio

 

81.0%

 

 

85.9%




Page | 9






Table of Contents


EBITDA RECONCILIATION AND INTEREST COVERAGE RATIO

(in thousands)


 

 

 

Three months ended

 

 

 

March 31,

 

 

 

 

2010

 

 

2009

 

 

 

 

 

 

 

 

Net income

$

15,943

 

$

15,049

 

Interest

 

160

 

 

37

 

Franchise, excise and other taxes

 

278

 

 

275

 

Depreciation in continuing operations

 

2,594

 

 

1,703

 

Depreciation in discontinued operations

 

-

 

 

248

 

Amortization of loan costs

 

68

 

 

4

EBITDA

$

19,043

 

$

17,316

 

 

 

 

 

 

 

 

Interest

$

160

 

$

37

 

 

 

 

 

 

 

 

Interest Coverage Ratio

 

119

 

 

468





Page | 10





Table of Contents


PORTFOLIO


PORTFOLIO SUMMARY as of March 31, 2010


 

 

Properties

 

Beds/Units/ Sq. Ft.

 

Investment  (NBV)

 

YTD Revenue

 

% of segment

 

Leases

 

 

 

 

 

 

 

 

 

 

 

 

 

Skilled Nursing (1)

53

 

7,040

 

$

183,857,000

 

$

12,208,000

 

66.15%

 

 

Assisted Living

23

 

1,483

 

 

103,414,000

 

 

4,572,000

 

24.78%

 

 

Acute Care Hospitals

1

 

55

 

 

5,925,000

 

 

702,000

 

3.80%

 

 

Acute Psychiatric Hospitals

1

 

66

 

 

12,474,000

 

 

92,000

 

0.50%

 

 

Independent Living

4

 

456

 

 

7,089,000

 

 

468,000

 

2.54%

 

 

Medical Office Buildings

4

 

124,427

 

 

8,640,000

 

 

411,000

 

2.23%

 

 

Total Leases

86

 

 

 

$

321,399,000

 

$

18,453,000

 

100.00%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Skilled Nursing

 

 

 

 

 

 

 

 

 

 

 

 

 

NHC facilities*

38

 

5,274

 

$

48,244,000

 

$

8,932,000

 

48.40%

 

 

All other facilities

15

 

1,766

 

 

135,613,000

 

 

3,276,000

 

17.75%

 

 

 

53

 

7,040

 

$

183,857,000

 

$

12,208,000

 

66.15%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* On October 17, 1991, the NHC facilities were transferred to NHI at their then current book value in a non-taxable exchange.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgages

 

 

 

 

 

 

 

 

 

 

 

 

 

Skilled Nursing

28

 

2,772

 

$

69,345,000

 

$

1,871,000

 

93.74%

 

 

Assisted Living

2

 

146

 

 

4,664,000

 

 

125,000

 

6.26%

 

 

Total Mortgages

30

 

2,918

 

$

74,009,000

 

$

1,996,000

 

100.00%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

[sdr_2003version010.gif]



Page | 11






Table of Contents


GEOGRAPHIC DISTRIBUTION as of March 31, 2010


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD

 

% of

 

SNF

 

ALF

 

MOB

 

ILF

 

ACH

 

APH

 

Total

 

Revenue

 

Total

Tennessee

20

 

3

 

-

 

2

 

-

 

-

 

25

 

$

4,974,000

 

24.33%

Florida

10

 

4

 

1

 

-

 

-

 

-

 

15

 

 

3,882,000

 

18.98%

Texas

9

 

-

 

2

 

-

 

-

 

-

 

11

 

 

2,114,000

 

10.34%

Arizona

1

 

4

 

-

 

-

 

-

 

-

 

5

 

 

1,956,000

 

9.57%

South Carolina

4

 

1

 

-

 

-

 

-

 

-

 

5

 

 

1,827,000

 

8.93%

Kentucky

2

 

-

 

-

 

-

 

1

 

-

 

3

 

 

1,067,000

 

5.22%

Missouri

8

 

-

 

-

 

1

 

-

 

-

 

9

 

 

779,000

 

3.81%

Michigan

-

 

4

 

-

 

-

 

-

 

-

 

4

 

 

613,000

 

3.00%

Alabama

2

 

-

 

-

 

-

 

-

 

-

 

2

 

 

561,000

 

2.74%

Virginia

7

 

-

 

-

 

-

 

-

 

-

 

7

 

 

534,000

 

2.61%

Georgia

5

 

-

 

-

 

-

 

-

 

-

 

5

 

 

441,000

 

2.16%

New Jersey

-

 

1

 

-

 

-

 

-

 

-

 

1

 

 

343,000

 

1.68%

Idaho

1

 

-

 

-

 

1

 

-

 

-

 

2

 

 

229,000

 

1.12%

Massachusetts

4

 

-

 

-

 

-

 

-

 

-

 

4

 

 

223,000

 

1.09%

Minnesota

-

 

5

 

-

 

-

 

-

 

-

 

5

 

 

217,000

 

1.06%

Illinois

-

 

1

 

1

 

-

 

-

 

-

 

2

 

 

183,000

 

0.89%

Kansas

5

 

-

 

-

 

-

 

-

 

-

 

5

 

 

154,000

 

0.75%

New Hampshire

3

 

-

 

-

 

-

 

-

 

-

 

3

 

 

135,000

 

0.66%

Pennsylvania

-

 

1

 

-

 

-

 

-

 

-

 

1

 

 

101,000

 

0.49%

California

-

 

-

 

-

 

-

 

-

 

1

 

1

 

 

92,000

 

0.45%

Oregon

-

 

1

 

-

 

-

 

-

 

-

 

1

 

 

24,000

 

0.12%

 

81

 

25

 

4

 

4

 

1

 

1

 

116

 

$

20,449,000

 

100.00%

[sdr_2003version012.gif]



Page | 12





Table of Contents


LEASE RENEWAL YEARS AND MORTGAGE MATURITIES as of March 31, 2010


 

 

2010

 

 

2011

 

 

2012

 

 

2013

 

 

2014

 

 

2015 - 2018

 

 

2019 - 2022

 

 

Thereafter

 

 

TOTALS

Leases

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Skilled Nursing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Revenue

$

282,000

 

$

1,021,000

 

$

-

 

$

-

 

$

6,759,000

 

$

427,000

 

$

34,969,000

 

$

6,809,000

 

$

50,267,000

Properties

 

1

 

 

1

 

 

-

 

 

-

 

 

6

 

 

1

 

 

40

 

 

4

 

 

53

Assisted Living

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Revenue

 

-

 

 

373,000

 

 

-

 

 

1,407,000

 

 

-

 

 

2,518,000

 

 

413,000

 

 

9,626,000

 

 

14,337,000

Properties

 

-

 

 

1

 

 

-

 

 

1

 

 

-

 

 

3

 

 

1

 

 

17

 

 

23

Medical Office Buildings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Revenue

 

-

 

 

599,000

 

 

-

 

 

404,000

 

 

-

 

 

681,000

 

 

-

 

 

-

 

 

1,684,000

Properties

 

-

 

 

2

 

 

-

 

 

1

 

 

-

 

 

1

 

 

-

 

 

-

 

 

4

Independent Living

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Revenue

 

-

 

 

657,000

 

 

-

 

 

-

 

 

-

 

 

-

 

 

1,186,000

 

 

-

 

 

1,843,000

Properties

 

-

 

 

1

 

 

-

 

 

-

 

 

-

 

 

-

 

 

3

 

 

-

 

 

4

Acute Care Hospitals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Revenue

 

-

 

 

-

 

 

2,880,000

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

2,880,000

Properties

 

-

 

 

-

 

 

1

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

1

Acute Psychiatric Hospitals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Revenue

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

1,593,000

 

 

1,593,000

Properties

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

1

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Annualized Revenues

$

282,000

 

$

2,650,000

 

$

2,880,000

 

$

1,811,000

 

$

6,759,000

 

$

3,626,000

 

$

36,568,000

 

$

18,028,000

 

$

72,604,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Skilled Nursing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Revenue

$

-

 

$

1,468,000

 

$

984,000

 

$

186,000

 

$

1,016,000

 

$

185,000

 

$

244,000

 

$

1,402,000

 

$

5,485,000

Properties

 

-

 

 

7

 

 

3

 

 

1

 

 

8

 

 

3

 

 

-

 

 

6

 

 

28

Assisted Living

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annualized Revenue

 

-

 

 

-

 

 

-

 

 

-

 

 

97,000

 

 

417,000

 

 

-

 

 

-

 

 

514,000

Properties

 

-

 

 

-

 

 

-

 

 

-

 

 

1

 

 

1

 

 

-

 

 

-

 

 

2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Annualized Revenues

$

-

 

$

1,468,000

 

$

984,000

 

$

186,000

 

$

1,113,000

 

$

602,000

 

$

244,000

 

$

1,402,000

 

$

5,999,000





Page | 13





Table of Contents


DEFINITIONS


Annualized Revenue

The term Annualized Revenue refers to the amount of revenue that our portfolio would generate if all leases and mortgages were in effect for the twelve-month calendar year, regardless of the commencement date, maturity date, or renewals.  Therefore, annualized revenue is used for financial analysis purposes, and is not indicative of actual or expected results.


Facility Types

ACH – Acute-care hospital

ALF – Assisted living facility

APH – Acute psychiatric hospital

ILF – Independent living facility

MOB – Medical office building

SNF –Skilled nursing facility


Funds available for distribution - FAD

FAD is usually calculated by subtracting from Funds from Operations (FFO) both normalized recurring expenditures that are capitalized by the REIT and then amortized, but which are necessary to maintain a REIT's properties and its revenue stream (e.g., new carpeting and drapes in apartment units, leasing expenses and tenant improvement allowances) and "straight-lining" of rents.  This calculation is sometimes referred to as Cash Available for Distribution (CAD) or Funds Available for Distribution (FAD).  Our measure may not be comparable to similarly titled measures used by other REITs.  Consequently, our FAD may not provide a meaningful measure of our performance as compared to that of other REITs.  Since other REITs may not use our definition of FAD, caution should be exercised when comparing our Company’s FAD to that of other REITs.  FAD in and of itself does not represent cash generated from operating activities in accordance with GAAP (FAD does not include changes in operating assets and liabilities) and therefore should not be considered an alternative to net earnings as an indication of operating performance, or to net cash flow from operating activities as determined by GAAP as a measure of liquidity, and is not necessarily indicative of cash available to fund cash needs.


Funds from operations - FFO

FFO is an important supplemental measure of operating performance for a REIT.  Because the historical cost accounting convention used for real estate assets requires straight-line depreciation (except on land), such accounting presentation implies that the value of real estate assets diminishes predictably over time.  Since real estate values instead have historically risen and fallen with market conditions, presentations of operating results for a REIT that uses historical cost accounting for depreciation could be less informative, and should be supplemented with a measure such as FFO.  FFO is defined as net income, computed in accordance with GAAP, excluding gains or losses from sales of property, and adding back real estate depreciation.  The term FFO was designed by the REIT industry to address this issue.  Our measure may not be comparable to similarly titled measures used by other REITs.  Consequently, our FFO may not provide a meaningful measure of our performance as compared to that of other REITs.  Since other REITs may not use our definition of FFO, caution should be exercised when comparing our Company’s FFO to that of other REITs.  FFO in and of itself does not represent cash generated from operating activities in accordance with GAAP (FFO does not include changes in operating assets and liabilities) and therefore should not be considered an alternative to net earnings as an indication of operating performance, or to net cash flow from operating activities as determined by GAAP as a measure of liquidity, and is not necessarily indicative of cash available to fund cash needs.


Normalized FAD

Normalized FAD excludes from FAD any material one-time items reflected in GAAP net income.  Excluded items may include, but are not limited to, impairments of assets, gains and losses attributable to the acquisition and disposition of assets and liabilities, asset write-downs and recoveries of previous write-downs.


Normalized FFO

Normalized FFO excludes from FFO any material one-time items reflected in GAAP net income.  Excluded items may include, but are not limited to, impairments of assets, gains and losses attributable to the acquisition and disposition of assets and liabilities, asset write-downs and recoveries of previous write-downs.


Investment (NBV)

The term Investment (NBV) refers to the net carrying value of our real estate and mortgage investments.



Page | 14